CashFlowRE
Sign in Sign up
4100 Weiss St
C+ Composite 60.62
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.5/30.0
  • ARV discount +14.2/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.9/10.0
  • Rent growth +4.4/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

4100 Weiss St · Saginaw, MI 48603
3 bd · 1.5 ba · 2,002 sqft · SingleFamily public records · 4 Days on market
Built 1950 0.40 ac lot Est $188k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute 3 Bedroom, 1.5 bath home with lots of charm in Saginaw Township. Hardwood Floors in several rooms. Located on an oversized, corner lot with nice landscaping throughout. The home has an address on Weiss St, but the driveway is on the less busy, Kulhman Dr. Featuring a full basement with plenty of storage areas and a half bath. Brand new attached garage featuring a workshop area and a mud room. Major updates include Roof (2013), Furnace (2016), Insulation Added (2016), Water Heater (2021), Some Windows and Siding (2024), Electrical (2024), Garage and Mud Room (2024). All appliances stay. Possession is negotiable.

Key facts

  • Oversized corner lot
  • Plenty of storage
  • Attached garage

Tags

HARDWOOD FLOORSOVERSIZED CORNER LOTFULL BASEMENTPLENTY OF STORAGEATTACHED GARAGEWORKSHOP AREA

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Attached garage with automatic door opener; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Above-grade finished area; Below-grade partially finished area
  • Exterior features: Garden; Patio; Corner lot; Paved road access; Workshop

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air listed
  • Interior features: Fireplace in the living room; Partially finished full basement; Six total rooms
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $239 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (1.0% below list).
  • Recommended offer: $158k (1.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw Township Community Schools (suburban): math 27% / reading 45% proficiency, ranked #265 of 540 in MI (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.7%/yr); 156 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $45k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $64k; list at $160k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $158,360 (1.0% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.99%
Cap rate
8.08%
Cash-on-cash
6.40%
DSCR
1.28
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$188,188
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2688 Linda St 0.24mi 3/1.5 2,124 (+6%) 7mo $210,000 $99 72
2312 Passolt St 0.33mi 3/2.0 2,098 (+5%) 5mo $188,900 $90 70
2711 Willard St 0.39mi 3/2.0 1,935 (-3%) 7mo $173,000 $89 69
4291 Ann St 0.37mi 3/1.5 1,836 (-8%) 1mo $140,000 $76 68
4240 Louise St 0.38mi 2/2.5 (-1) 1,846 (-8%) 2mo $156,000 $85 58
3320 W Genesee Ave 0.75mi 3/1.5 2,088 (+4%) 3mo $117,500 $56 56
4396 Bradford Dr 0.42mi 4/3.0 (+1) 2,130 (+6%) 6mo $265,000 $124 54
2507 Kipling Dr 0.51mi 3/1.5 2,292 (+14%) 6mo $216,000 $94 47
1839 Glendale Ave 0.67mi 4/2.0 (+1) 1,896 (-5%) 8mo $239,900 $127 46
2509 Whitemore Pl 0.62mi 3/1.5 1,725 (-14%) 3mo $170,000 $99 46
2834 Clayburn Rd 0.63mi 3/1.5 1,702 (-15%) 3mo $170,000 $100 43
3117 Brockton Pl 0.70mi 3/1.5 1,744 (-13%) 4mo $159,900 $92 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 7.71% rent growth · sell at horizon

5-year hold
IRR
-1.6%
Equity multiple
0.94×
Total profit
$-2,885
Equity at exit
$23,857
10-year hold
IRR
12.3%
Equity multiple
2.17×
Total profit
$52,502
Equity at exit
$13,834

Cash invested: $44,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48603

Rents YoY
7.7%
Active inventory
156
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,584 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$106 /mo · $1,277/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$239

Break-even live

Break-even rent $1,281
Max offer price $160,000
Occupancy floor 80%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$40,000
Closing costs
$4,800
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 12 events

  1. 2026-06-03
    status $160,000 Pending 4 DOM
  2. 2026-06-02
    days on market $160,000 Active 4 DOM
  3. 2026-06-01
    days on market $160,000 Active 3 DOM
  4. 2026-05-31
    days on market $160,000 Active 2 DOM
  5. 2026-05-29
    listed $160,000 Active 623-char remark
    Show marketing remark (623 chars)

    Cute 3 Bedroom, 1.5 bath home with lots of charm in Saginaw Township. Hardwood Floors in several rooms. Located on an oversized, corner lot with nice landscaping throughout. The home has an address on Weiss St, but the driveway is on the less busy, Kulhman Dr. Featuring a full basement with plenty of storage areas and a half bath. Brand new attached garage featuring a workshop area and a mud room. Major updates include Roof (2013), Furnace (2016), Insulation Added (2016), Water Heater (2021), Some Windows and Siding (2024), Electrical (2024), Garage and Mud Room (2024). All appliances stay. Possession is negotiable.

  6. 2026-05-29
    listed $160,000 Active
    Show marketing remark (623 chars)

    Cute 3 Bedroom, 1.5 bath home with lots of charm in Saginaw Township. Hardwood Floors in several rooms. Located on an oversized, corner lot with nice landscaping throughout. The home has an address on Weiss St, but the driveway is on the less busy, Kulhman Dr. Featuring a full basement with plenty of storage areas and a half bath. Brand new attached garage featuring a workshop area and a mud room. Major updates include Roof (2013), Furnace (2016), Insulation Added (2016), Water Heater (2021), Some Windows and Siding (2024), Electrical (2024), Garage and Mud Room (2024). All appliances stay. Possession is negotiable.

  7. 2015-11-17
    soldstatus $64,000
  8. 2015-10-26
    soldstatus $64,000 455-char remark
    Show marketing remark (455 chars)

    Cute, neat three bedroom home conveniently located on Weiss, with side street access on Kuhlman. Between Mackinaw & Hemmeter, just minutes away from either State St or Bay Rd conveniences. Newer features include most Windows, Roof, Hot Water Heater, and Furnace. Refinished hardwood or New flooring in every room except living room. Newer security system and Two car detached garage with opener. One owner home ready for its new owner!!! Call Today!

  9. 2015-10-26
    soldstatus $64,000
    Show marketing remark (455 chars)

    Cute, neat three bedroom home conveniently located on Weiss, with side street access on Kuhlman. Between Mackinaw & Hemmeter, just minutes away from either State St or Bay Rd conveniences. Newer features include most Windows, Roof, Hot Water Heater, and Furnace. Refinished hardwood or New flooring in every room except living room. Newer security system and Two car detached garage with opener. One owner home ready for its new owner!!! Call Today!

  10. 2015-09-24
    historical
  11. 2015-05-23
    listed $69,000 455-char remark
    Show marketing remark (455 chars)

    Cute, neat three bedroom home conveniently located on Weiss, with side street access on Kuhlman. Between Mackinaw & Hemmeter, just minutes away from either State St or Bay Rd conveniences. Newer features include most Windows, Roof, Hot Water Heater, and Furnace. Refinished hardwood or New flooring in every room except living room. Newer security system and Two car detached garage with opener. One owner home ready for its new owner!!! Call Today!

  12. 2015-05-23
    listed $69,000
    Show marketing remark (455 chars)

    Cute, neat three bedroom home conveniently located on Weiss, with side street access on Kuhlman. Between Mackinaw & Hemmeter, just minutes away from either State St or Bay Rd conveniences. Newer features include most Windows, Roof, Hot Water Heater, and Furnace. Refinished hardwood or New flooring in every room except living room. Newer security system and Two car detached garage with opener. One owner home ready for its new owner!!! Call Today!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$1,277 · $106/mo
Projected year-2 tax
$1,871 · $156/mo
Expected delta
+$593/yr (+$49/mo · 46.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,003
− Mortgage interest
−$8,962
− Property taxes
−$1,277
− Insurance
−$800
− Repairs & maintenance
−$1,520
− Management
−$1,520
− Depreciation
−$4,655
Taxable income
$268
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$64
After-tax cash flow
$2,802/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Saginaw Township Community Schools
NCES district ID
2630450
Math proficiency
27% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$48,971
Composite
31.01/100
National rank
#6094
State rank
#265 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,757
Household income
$66,352
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1106.0

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 12% Hispanic / Latino 10% Asian 5% Two or more races 5%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 8% Lithuanian 7% Slovak 3%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Indo-European 3% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.35%
Current HPI
152.7507
Rent YoY
▲ 7.71%
Metro
Saginaw, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+131.9% since first listed
8 events — show timeline
  • 2026-05-29 Listed $160,000 REALCOMP
  • 2026-05-29 Listed $160,000 MiRealSource-MiMLS
  • 2015-11-17 Sold (Public Records) $64,000 Public Records
  • 2015-10-26 Sold (MLS) $64,000 MiRealSource-MiMLS
  • 2015-10-26 Sold (MLS) $64,000 REALCOMP
  • 2015-09-24 Listing Removed MiRealSource-MiMLS
  • 2015-05-23 Listed $69,000 MiRealSource-MiMLS
  • 2015-05-23 Listed $69,000 REALCOMP

Property tax history

-3.5%/yr

Latest (2025): $1,277 · -34.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…